[SEAL] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -312.78%
YoY- -5618.13%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,429 12,973 13,359 14,152 16,068 16,924 17,544 -20.47%
PBT -71,572 -68,472 -68,189 -82,982 -17,103 -18,760 -19,751 135.36%
Tax -2,457 -2,457 -2,457 -4,324 -4,179 -4,327 -3,982 -27.45%
NP -74,029 -70,929 -70,646 -87,306 -21,282 -23,087 -23,733 113.04%
-
NP to SH -73,962 -70,843 -70,540 -87,030 -21,084 -22,865 -23,619 113.59%
-
Tax Rate - - - - - - - -
Total Cost 86,458 83,902 84,005 101,458 37,350 40,011 41,277 63.48%
-
Net Worth 133,321 136,899 142,925 135,836 174,800 183,539 167,486 -14.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 133,321 136,899 142,925 135,836 174,800 183,539 167,486 -14.07%
NOSH 182,631 184,999 190,567 176,410 174,800 174,800 159,511 9.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -595.62% -546.74% -528.83% -616.92% -132.45% -136.42% -135.28% -
ROE -55.48% -51.75% -49.35% -64.07% -12.06% -12.46% -14.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.81 7.01 7.01 8.02 9.19 9.68 11.00 -27.29%
EPS -40.50 -38.29 -37.02 -49.33 -12.06 -13.08 -14.81 95.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.75 0.77 1.00 1.05 1.05 -21.46%
Adjusted Per Share Value based on latest NOSH - 176,410
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.96 3.09 3.18 3.37 3.82 4.03 4.17 -20.37%
EPS -17.60 -16.86 -16.78 -20.71 -5.02 -5.44 -5.62 113.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.3257 0.3401 0.3232 0.4159 0.4367 0.3985 -14.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.38 0.34 0.31 0.29 0.43 0.41 -
P/RPS 6.02 5.42 4.85 3.86 3.15 4.44 3.73 37.47%
P/EPS -1.01 -0.99 -0.92 -0.63 -2.40 -3.29 -2.77 -48.86%
EY -98.78 -100.77 -108.87 -159.14 -41.59 -30.42 -36.11 95.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.45 0.40 0.29 0.41 0.39 27.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 11/05/06 21/02/06 16/11/05 29/08/05 -
Price 0.54 0.41 0.38 0.47 0.31 0.34 0.44 -
P/RPS 7.93 5.85 5.42 5.86 3.37 3.51 4.00 57.61%
P/EPS -1.33 -1.07 -1.03 -0.95 -2.57 -2.60 -2.97 -41.38%
EY -75.00 -93.40 -97.41 -104.97 -38.91 -38.47 -33.65 70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.51 0.61 0.31 0.32 0.42 45.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment